The WACC of M Winkworth PLC (WINK.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.00% | 7.85% |
| Tax rate | 19.60% - 19.70% | 19.65% |
| Cost of debt | 4.60% - 5.30% | 4.95% |
| WACC | 6.6% - 8.9% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.00% |
| Tax rate | 19.60% | 19.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.60% | 5.30% |
| After-tax WACC | 6.6% | 8.9% |
| Selected WACC | 7.8% | |